Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
CD Projekt S.A.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-74.4% vs price
Base Case (Median)
-70.8% vs price
Bull Case (75th pct.)
-45.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $29.67 | -53.1% | High (40%) |
| PE Comparable | $38.82 | -38.7% | Medium (25%) |
| Growth Trajectory DCF | $42.08 | -33.5% | Medium (20%) |
| Graham Number | $17.48 | -72.4% | Low (10%) |
| EV/EBITDA | $14.94 | -76.4% | Medium (20%) |
| EV/FCF | $6.27 | -90.1% | Medium (20%) |
| Earnings Power Value | $18.46 | -70.8% | Medium (50%) |
Based on 7 out of 7 methods, OTGLF appears overvalued at the current price of $63.30. The base case fair value of $18.46 implies 70.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.